Active
1 Days on market
32 Lillian Way #32 Wayland — Photo 1 of 25

32 Lillian Way #32 Wayland — Photo 1 of 25

$1,259,000

Investment Analysis — 32 Lillian Way #32

Wayland, MA 01778

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 01778 carries an estimated $2,990/mo in gross rent — about a 0.36% cap rate and $4,495/yr in estimated NOI at the $1,259,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

2

Baths

2.5

SqFt

2,490

Style

Condominium

Built

2014

Nestled into the River Trail Place community built by renowned Brendon Properties, this elegant, two bedroom townhouse offers the perfect blend of sophistication and modern living with high-end craftsmanship and luxury finishes. An open, flexible floor plan features a welcoming foyer which leads to a light-filled dining room and adjoining, fireplaced living room with gorgeous views of the lush grounds and stunning, seasonal views of the Sudbury River. The chef's kitchen with a large island, granite countertops and stainless appliances flows into a versatile, family room with a vaulted ceiling and a French door leading to the serene, private deck. A powder room, walk-in pantry and direct access to an oversized two-car garage complete this level. Upstairs, there is a generous primary suite boasting a beautifully-appointed bathroom with a walk-in shower and soaking tub as well as a spacious closet. The second floor also offers a guest bedroom, ensuite full bath, laundry and an office / sitting area - perfect for work, relaxation or play. The unfinished lower level features ample storage, exterior access and endless opportunities to create additional living space. Conveniently located close to commuting routes and top-rated schools, the property also offers easy access to Wayland Town Center and its premier shopping, local restaurants, walking trails and more. An incredible opportunity to live in an exceptional home in a wonderful community.

Estimates — not financial advice

These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.

Open Houses

Property Details

Financials

Original Price$1,259,000
Annual Taxes$14,434
HOA Fee$695

Parking

Garage2
Off-Street6

Interior Specifications

Total Rooms7
Fireplaces1
FlooringTile, Carpet, Hardwood, Flooring - Wall to Wall Carpet, Flooring - Hardwood
BasementY

Climate & Utilities

HeatingForced Air, Natural Gas
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofShingle
Foundation--
ZoningLC

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Amenities & Appliances

Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer • Wine Refrigerator • Plumbed For Ice Maker

Neighborhood

Shopping • Park • Walk/Jog Trails • Golf • Medical Facility • Bike Path

Geography

Floorplan Breakdown

Structural Layout

Second
OfficeMaster BedroomBedroom 2Bathroom 2Bathroom 3
First
Living RoomDining RoomKitchenFamily RoomBathroom 1
Living Room
Lvl First

Flooring - Hardwood, Open Floorplan, Recessed Lighting, Crown Molding

Dining Room
Lvl First

Flooring - Hardwood, Recessed Lighting, Wainscoting, Crown Molding

Kitchen
Lvl First

Flooring - Hardwood, Countertops - Stone/Granite/Solid, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Wine Chiller

Office
Lvl Second

Flooring - Wall to Wall Carpet, Recessed Lighting

Family Room
Lvl First

Cathedral Ceiling(s), Flooring - Hardwood, Exterior Access, Slider

Master Bedroom
Lvl Second

Bathroom - Full, Walk-In Closet(s), Flooring - Wall to Wall Carpet

Bedroom 2
Lvl Second
Bathroom 1
Lvl First

Bathroom - Half, Flooring - Hardwood

Bathroom 2
Lvl Second

Bathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Bathroom - Tiled With Tub, Closet - Linen, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Recessed Lighting

Bathroom 3
Lvl Second

Bathroom - Full, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Recessed Lighting

Listing Provided By

Listing Agent: Beyond Boston Properties Group

Listing Office: Compass

MLS® Number: 73575825